Is ALWED.PA undervalued or overvalued?
As of 2025-03-16, the Intrinsic Value of Wedia SA (ALWED.PA) is 17.82 EUR. This ALWED.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.80 EUR, the upside of Wedia SA is -42.20%. This means that ALWED.PA is overvalued by 42.20%.
The range of the Intrinsic Value is 7.47 - 184.17 EUR
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.47 - 184.17 | 17.82 | -42.2% |
| DCF (Growth 10y) | 3.33 - 98.40 | 8.94 | -71.0% |
| DCF (EBITDA 5y) | 9.14 - 21.14 | 16.96 | -44.9% |
| DCF (EBITDA 10y) | 7.84 - 19.20 | 14.80 | -52.0% |
| Fair Value | 10.07 - 10.07 | 10.07 | -67.31% |
| P/E | 0.51 - 37.58 | 15.48 | -49.7% |
| EV/EBITDA | 11.16 - 31.62 | 22.94 | -25.5% |
| EPV | 10.26 - 15.37 | 12.82 | -58.4% |
| DDM - Stable | 29.79 - 359.70 | 194.74 | 532.3% |
| DDM - Multi | 0.51 - 4.77 | 0.92 | -97.0% |
| Market Cap (mil) | 26.49 |
| Beta | -0.18 |
| Outstanding shares (mil) | 0.86 |
| Enterprise Value (mil) | 30.48 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.61% |
| Cost of Debt | 5.00% |
| WACC | 6.13% |